| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 26 221.00 | | 26 221.00 | 26 221.00 |
AJ Other Intangible Assets | 454.00 | 454.00 | | 454.00 |
AR Technical installations, industrial equipment and tools | 3 702.00 | 3 108.00 | 594.00 | 3 702.00 |
AT Other tangible assets | 8 978.00 | 4 547.00 | 4 430.00 | 8 978.00 |
BD Other fixed assets | 131.00 | | 131.00 | 131.00 |
BH Other financial assets | 2 062.00 | | 2 062.00 | 2 062.00 |
BJ TOTAL (I) | 41 548.00 | 8 109.00 | 33 438.00 | 41 548.00 |
BL Raw materials, supplies | 84 330.00 | | 84 330.00 | 84 330.00 |
BN Goods in progress | 115 249.00 | | 115 249.00 | 115 249.00 |
BX Customers and related accounts | 297 479.00 | | 297 479.00 | 297 479.00 |
BZ Other receivables | 49 946.00 | | 49 946.00 | 49 946.00 |
CF Cash and cash equivalents | 16 787.00 | | 16 787.00 | 16 787.00 |
CH Prepaid expenses | 40 988.00 | | 40 988.00 | 40 988.00 |
CJ TOTAL (II) | 604 779.00 | | 604 779.00 | 604 779.00 |
CO Grand total (0 to V) | 646 327.00 | 8 109.00 | 638 217.00 | 646 327.00 |
CP Shares due in less than one year | 2 062.00 | | | 2 062.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 112 022.00 | 102 722.00 | | 112 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 360.00 | 9 300.00 | | 24 360.00 |
DL TOTAL (I) | 144 766.00 | 120 407.00 | | 144 766.00 |
DU Loans and Debts from Credit Institutions (3) | 143 959.00 | 147 363.00 | | 143 959.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56.00 | 74.00 | | 56.00 |
DX Trade payables and related accounts | 205 020.00 | 101 731.00 | | 205 020.00 |
DY Tax and social security liabilities | 80 658.00 | 45 810.00 | | 80 658.00 |
EA Other liabilities | 63 759.00 | 9 583.00 | | 63 759.00 |
EC TOTAL (IV) | 493 451.00 | 304 561.00 | | 493 451.00 |
EE Grand total (I to V) | 638 217.00 | 424 967.00 | | 638 217.00 |
EG Accrued income and payables due within one year | 493 451.00 | 304 561.00 | | 493 451.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 36 714.00 | | 4 833.00 | 36 714.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 193.00 | |
I4 DECREASES Grand Total | | | 41 548.00 | |
IO DECREASES Total including other intangible assets | | | 26 676.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 679.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 676.00 | | | 26 676.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 846.00 | | 4 833.00 | 7 846.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 193.00 | | | 2 193.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 497.00 | 612.00 | | 7 497.00 |
PE DEPRECIATION Total including other intangible assets | 454.00 | | | 454.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 043.00 | 612.00 | | 7 043.00 |
